GN Store Nord AS/ DK0010272632 /
| 2024-11-19 12:39:12 PM | Chg. -4.35 | Volume | Bid2024-10-17 | Ask2024-10-31 | Market Capitalization | Dividend Y. | P/E Ratio |
|---|---|---|---|---|---|---|---|
| 129.03DKK | -3.26% | 2,254 Turnover: 291,665.50 |
-Bid Size: - | -Ask Size: - | 18.78 bill.DKK | - | 78.66 |
Assets
|
2019 IFRS in mill. DKK |
2020 IFRS in mill. DKK |
2021 IFRS in mill. DKK |
2022 IFRS in mill. DKK |
2023 IFRS in mill. DKK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Property and Equipment | 1,076 | 1,057 | 1,300 | 1,255 | 1,036 | ||||||
| Intangible Assets | 7,422 | 7,007 | 8,336 | 17,546 | 16,925 | ||||||
| Long-Term Investments | - | - | 153 | 319 | 276 | ||||||
| Fixed Assets | - | - | 11,577 | 21,223 | 20,458 | ||||||
| Inventories | 1,306 | 1,722 | 1,929 | 3,516 | 2,657 | ||||||
| Accounts Receivable | 2,809 | 2,676 | 3,293 | 4,031 | 4,442 | ||||||
| Cash and Cash Equivalents | 1,728 | 1,657 | 6,208 | 990 | 2,162 | ||||||
| Current Assets | 6,190 | 6,516 | 11,975 | 9,366 | 10,184 | ||||||
| Total Assets | 16,683 | 16,682 | 23,552 | 30,589 | 30,642 | ||||||
Liabilities
|
2019 IFRS in mill. DKK |
2020 IFRS in mill. DKK |
2021 IFRS in mill. DKK |
2022 IFRS in mill. DKK |
2023 IFRS in mill. DKK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 1,058 | 1,238 | 1,280 | 1,554 | 1,719 | ||||||
| Long-term debt | - | - | 9,513 | 9,866 | 3,527 | ||||||
| Liabilities to Banks | 1,197 | 341 | - | - | - | ||||||
| Provisions | 1,141 | 1,151 | 974 | 1,283 | 1,229 | ||||||
| Liabilities | 11,834 | 11,504 | 17,323 | 23,789 | 21,055 | ||||||
| Share Capital | 569 | 569 | - | - | - | ||||||
| Total Equity | 4,849 | 5,178 | 6,229 | 6,800 | 9,587 | ||||||
| Minority Interests | - | - | - | - | - | ||||||
| Total liabilities equity | 16,683 | 16,682 | 23,552 | 30,589 | 30,642 | ||||||
Income Statement
|
2019 IFRS in mill. DKK |
2020 IFRS in mill. DKK |
2021 IFRS in mill. DKK |
2022 IFRS in mill. DKK |
2023 IFRS in mill. DKK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | 12,574 | 13,449 | 15,775 | 18,687 | 18,120 | ||||||
| Depreciation (total) | 298 | 235 | 226 | 440 | 392 | ||||||
| Operating Result | 2,002 | 1,627 | 2,397 | 1,111 | 869 | ||||||
| Interest Income | -92 | -6 | -90 | -405 | -462 | ||||||
| Income Before Taxes | 1,913 | 1,612 | 2,271 | 725 | 343 | ||||||
| Income Taxes | 445 | 343 | 481 | 155 | 77 | ||||||
| Minority Interests Profit | -14 | -17 | -34 | -59 | 38 | ||||||
| Net Income | 1,454 | 1,252 | 1,756 | 511 | 228 | ||||||
Per Share
Cash Flow
|
2019 IFRS in mill. DKK |
2020 IFRS in mill. DKK |
2021 IFRS in mill. DKK |
2022 IFRS in mill. DKK |
2023 IFRS in mill. DKK |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow from Operating Activities | 2,207 | 3,206 | 2,112 | 627 | 2,638 | ||||||
| Cash Flow from Investing Activities | -1,613 | -1,487 | -1,764 | -9,175 | -1,141 | ||||||
| Cash Flow from Financing | 494 | -1,771 | 4,187 | 3,344 | -312 | ||||||
| Decrease / Increase in Cash | 1,088 | -52 | - | - | - | ||||||
| Employees | 6,275 | 6,525 | 7,228 | 7,891 | 7,165 | ||||||
